| Revenue | DKK 470K | +54% |
| EBITDA | DKK 320K | +114% |
| Net profit | DKK 527K | +426% |
| Total assets | DKK 9,9M | -2% |
| Equity | DKK 6,8M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -18 | -7 | -30 | 254 | 285 | 239 | 279 | 286 | 276 | -82 | 305 | 470 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -150 | -150 |
| EBITDA | -16 | -18 | -7 | -30 | 220 | -8 | 223 | 271 | 286 | 276 | -82 | 150 | 320 |
| Depreciation & amort. | -0 | -0 | -59 | -59 | -110 | -120 | -62 | -62 | -62 | -62 | -62 | -62 | -103 |
| EBIT | -16 | -18 | -66 | -89 | 110 | -128 | 162 | 210 | 225 | 214 | -143 | 88 | 217 |
| Net financials | 195 | 121 | 290 | 319 | -45 | 202 | 474 | 898 | 1.022 | 2.191 | 278 | -10 | 395 |
| Profit before tax | — | 103 | 224 | 230 | 65 | 74 | 636 | 1.107 | 1.246 | 2.405 | 135 | 78 | 612 |
| Tax | 5 | -1 | -2 | -21 | 64 | -69 | -60 | 17 | 14 | 58 | 71 | -22 | 85 |
| Net profit | 173 | 104 | 226 | 252 | 1 | 143 | 696 | 1.090 | 1.233 | 2.346 | 64 | 100 | 527 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.591 | 1.620 | 1.842 | 5.636 | 5.455 | 5.336 | 5.559 | 6.705 | 7.514 | 11.402 | 8.961 | 10.045 | 9.893 |
| Equity | — | 1.182 | 1.309 | 1.560 | 1.460 | 1.500 | 2.091 | 3.073 | 4.195 | 6.428 | 6.378 | 6.360 | 6.765 |
| Long-term debt | 0 | 0 | 48 | 3.680 | 3.525 | 3.032 | 2.907 | 2.916 | 2.756 | 2.443 | 2.021 | 2.027 | 1.789 |
| Short-term debt | 416 | 437 | 485 | 396 | 377 | 760 | 548 | 691 | 527 | 2.481 | 500 | 1.583 | 1.183 |
| Total debt | 416 | 437 | 533 | 4.076 | 3.902 | 3.793 | 3.456 | 3.608 | 3.283 | 4.924 | 2.521 | 3.610 | 2.973 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Rexen Thomsen | Audit | 0 companies |